Near Dav International School, Makarba
Office

Property ID:

AHMOFF0568

Tenant Sector:

IT Company

ROI:

8.14%

NET ROI

8.24%

Annual Rent

₹9,60,000

Rent per Super Built-up Area

₹57.8
OTHER DETAILS

Price

₹ 1.18 Cr
Monthly Rent : ₹80,000

Carpet Area

1,384 sq. ft.

Super Built-up Area

1,384 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

14.78%

Investment Multiple

1.00

Total Equity Investment

₹1,20,61,000

Purchase Price

0.00 Crore

Appreciation

0%

Down Payment

100%

Loan Period (in years)

10 years

Interest Rate (p.a.)

0%
With the change in these sliders, understand the possible effect on financial metrics and model.

Lease Agreement Terms

  • Tenant Type:

    IT Company
  • Lease tenure:

    5 years
  • Lockin Period:

    2 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹2,00,000(0 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-12-15

Lockin End Date:

2026-12-15

Lease End Date:

2029-12-14

Monthly Rent

₹80,000

Ending Monthly Rent

-

Rent per sq. ft.

₹58

Price per sq. ft.

-

Pricing

Purchase price

Purchase Price:

₹0

Reg. + Stamp Duty:

-

Brokerage Charges:

₹0

Total Investment:

₹0

Financial Model

DownloadROI Model

Reply To The Listing

1.18 Cr

Office